[PIE] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.22%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 557,665 546,734 398,979 345,124 334,359 282,757 230,308 15.87%
PBT 62,755 48,107 51,091 44,597 38,426 30,957 35,492 9.95%
Tax -15,786 -10,338 -11,812 -8,962 -6,957 -7,233 -7,377 13.51%
NP 46,969 37,769 39,279 35,635 31,469 23,724 28,115 8.92%
-
NP to SH 46,969 37,769 39,279 35,635 31,469 23,724 28,115 8.92%
-
Tax Rate 25.15% 21.49% 23.12% 20.10% 18.10% 23.36% 20.78% -
Total Cost 510,696 508,965 359,700 309,489 302,890 259,033 202,193 16.69%
-
Net Worth 307,304 301,797 255,838 257,129 239,230 222,114 213,713 6.23%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 19,203 15,358 20,470 24,946 22,399 22,388 22,388 -2.52%
Div Payout % 40.89% 40.66% 52.12% 70.00% 71.18% 94.37% 79.63% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 307,304 301,797 255,838 257,129 239,230 222,114 213,713 6.23%
NOSH 76,826 76,793 63,959 63,962 63,965 64,009 63,986 3.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.42% 6.91% 9.84% 10.33% 9.41% 8.39% 12.21% -
ROE 15.28% 12.51% 15.35% 13.86% 13.15% 10.68% 13.16% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 725.88 711.96 623.80 539.57 522.72 441.74 359.93 12.39%
EPS 61.14 49.18 61.41 55.71 49.20 37.06 43.94 5.65%
DPS 25.00 20.00 32.00 39.00 35.00 35.00 35.00 -5.45%
NAPS 4.00 3.93 4.00 4.02 3.74 3.47 3.34 3.04%
Adjusted Per Share Value based on latest NOSH - 63,962
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 145.21 142.36 103.89 89.87 87.06 73.63 59.97 15.87%
EPS 12.23 9.83 10.23 9.28 8.19 6.18 7.32 8.92%
DPS 5.00 4.00 5.33 6.50 5.83 5.83 5.83 -2.52%
NAPS 0.8002 0.7858 0.6662 0.6695 0.6229 0.5784 0.5565 6.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.49 6.40 4.75 4.45 3.35 4.04 4.29 -
P/RPS 0.89 0.90 0.76 0.82 0.64 0.91 1.19 -4.72%
P/EPS 10.62 13.01 7.73 7.99 6.81 10.90 9.76 1.41%
EY 9.42 7.68 12.93 12.52 14.69 9.17 10.24 -1.38%
DY 3.85 3.12 6.74 8.76 10.45 8.66 8.16 -11.76%
P/NAPS 1.62 1.63 1.19 1.11 0.90 1.16 1.28 4.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 16/11/15 14/11/14 08/11/13 09/11/12 04/11/11 12/11/10 06/11/09 -
Price 8.59 7.15 5.91 4.48 3.53 4.04 4.26 -
P/RPS 1.18 1.00 0.95 0.83 0.68 0.91 1.18 0.00%
P/EPS 14.05 14.54 9.62 8.04 7.18 10.90 9.70 6.36%
EY 7.12 6.88 10.39 12.44 13.94 9.17 10.31 -5.98%
DY 2.91 2.80 5.41 8.71 9.92 8.66 8.22 -15.88%
P/NAPS 2.15 1.82 1.48 1.11 0.94 1.16 1.28 9.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment